LOANS, NET | NOTE 3 – LOANS, NET Loan Portfolio Composition (Dollars in Thousands) June 30, 2015 December 31, 2014 Commercial, Financial and Agricultural $ 151,116 $ 136,925 Real Estate – Construction 44,216 41,596 Real Estate – Commercial Mortgage 510,962 510,120 Real Estate – Residential (1) 296,381 295,969 Real Estate – Home Equity 230,388 229,572 Consumer 241,202 217,192 Loans, Net of Unearned Income $ 1,474,265 $ 1,431,374 (1) Includes loans in process with outstanding balances of $12.6 million and $7.4 million at June 30, 2015 and December 31, 2014, respectively. Net deferred fees included in loans were $1.5 million at June 30, 2015 and December 31, 2014. The Company has pledged a blanket floating lien on all 1-4 family residential mortgage loans, commercial real estate mortgage loans, and home equity loans to support available borrowing capacity at the FHLB of Atlanta and has pledged a blanket floating lien on all consumer loans, commercial loans, and construction loans to support available borrowing capacity at the Federal Reserve Bank of Atlanta. Nonaccrual Loans The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans. June 30, 2015 December 31, 2014 (Dollars in Thousands) Nonaccrual 90 + Days Nonaccrual 90 + Days Commercial, Financial and Agricultural $ 420 $ — $ 507 $ — Real Estate – Construction 333 — 424 — Real Estate – Commercial Mortgage 6,395 — 5,806 — Real Estate – Residential 5,978 — 6,737 — Real Estate – Home Equity 2,095 — 2,544 — Consumer 99 — 751 — Total Nonaccrual Loans $ 15,320 $ — $ 16,769 $ — Loan Portfolio Aging. The following table presents the aging of the recorded investment in past due loans by class of loans. (Dollars in Thousands) 30-59 DPD 60-89 DPD 90 + DPD Total Past Due Total Current Total Loans June 30, 2015 Commercial, Financial and Agricultural $ 57 $ — $ — $ 57 $ 150,639 $ 151,116 Real Estate – Construction — — — — 43,883 44,216 Real Estate – Commercial Mortgage 2,640 68 — 2,708 501,859 510,962 Real Estate – Residential 1,020 811 — 1,831 288,572 296,381 Real Estate – Home Equity 451 — — 451 227,842 230,388 Consumer 626 185 — 811 240,292 241,202 Total Past Due Loans $ 4,794 $ 1,064 $ — $ 5,858 $ 1,453,087 $ 1,474,265 December 31, 2014 Commercial, Financial and Agricultural $ 352 $ 155 $ — $ 507 $ 135,911 $ 136,925 Real Estate – Construction 690 — — 690 40,482 41,596 Real Estate – Commercial Mortgage 1,701 569 — 2,270 502,044 510,120 Real Estate – Residential 682 1,147 — 1,829 287,403 295,969 Real Estate – Home Equity 689 85 — 774 226,254 229,572 Consumer 625 97 — 722 215,719 217,192 Total Past Due Loans $ 4,739 $ 2,053 $ — $ 6,792 $ 1,407,813 $ 1,431,374 Allowance for Loan Losses The following table details the activity in the allowance for loan losses by portfolio class. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. (Dollars in Thousands) Commercial, Financial, Agricultural Real Estate Construction Real Estate Commercial Mortgage Real Estate Residential Real Estate Home Equity Consumer Total Three Months Ended June 30, 2015 Beginning Balance $ 903 $ 574 $ 4,501 $ 6,195 $ 2,547 $ 1,370 $ 16,090 Provision for Loan Losses 171 (214 ) 5 (257 ) 410 260 375 Charge-Offs (239 ) — (285 ) (484 ) (454 ) (351 ) (1,813 ) Recoveries 82 — 54 200 33 215 584 Net Charge-Offs (157 ) — (231 ) (284 ) (421 ) (136 ) (1,229 ) Ending Balance $ 917 $ 360 $ 4,275 $ 5,654 $ 2,536 $ 1,494 $ 15,236 Six Months Ended June 30, 2015 Beginning Balance $ 784 $ 843 $ 5,287 $ 6,520 $ 2,882 $ 1,223 $ 17,539 Provision for Loan Losses 525 (483 ) 93 (325 ) 233 625 668 Charge-Offs (529 ) — (1,189 ) (789 ) (636 ) (927 ) (4,070 ) Recoveries 137 — 84 248 57 573 1,099 Net Charge-Offs (392 ) — (1,105 ) (541 ) (579 ) (354 ) (2,971 ) Ending Balance $ 917 $ 360 $ 4,275 $ 5,654 $ 2,536 $ 1,494 $ 15,236 Three Months Ended June 30, 2014 Beginning Balance $ 633 $ 1,842 $ 7,080 $ 8,842 $ 2,853 $ 860 $ 22,110 Provision for Loan Losses 114 (576 ) (56 ) 15 523 479 499 Charge-Offs (86 ) — (1,029 ) (695 ) (375 ) (421 ) (2,606 ) Recoveries 45 1 152 52 65 225 540 Net Charge-Offs (41 ) 1 (877 ) (643 ) (310 ) (196 ) (2,066 ) Ending Balance $ 706 $ 1,267 $ 6,147 $ 8,214 $ 3,066 $ 1,143 $ 20,543 Six Months Ended June 30, 2014 Beginning Balance $ 699 $ 1,580 $ 7,710 $ 9,073 $ 3,051 $ 982 $ 23,095 Provision for Loan Losses (16 ) (318 ) (119 ) 120 717 474 858 Charge-Offs (97 ) — (1,623 ) (1,426 ) (778 ) (826 ) (4,750 ) Recoveries 120 5 179 447 76 513 1,340 Net Charge-Offs 23 5 (1,444 ) (979 ) (702 ) (313 ) (3,410 ) Ending Balance $ 706 $ 1,267 $ 6,147 $ 8,214 $ 3,066 $ 1,143 $ 20,543 The following table details the amount of the allowance for loan losses by portfolio class disaggregated on the basis of the Company’s impairment methodology. (Dollars in Thousands) Commercial, Financial, Agricultural Real Estate Construction Real Estate Commercial Mortgage Real Estate Residential Real Estate Home Equity Consumer Total June 30, 2015 Period-end amount Allocated to: Loans Individually Evaluated for Impairment $ 288 $ — $ 2,070 $ 1,980 $ 453 $ 12 $ 4,803 Loans Collectively Evaluated for Impairment 629 360 2,205 3,674 2,083 1,482 10,433 Ending Balance $ 917 $ 360 $ 4,275 $ 5,654 $ 2,536 $ 1,494 $ 15,236 December 31, 2014 Period-end amount Allocated to: Loans Individually Evaluated for Impairment $ 293 $ — $ 2,733 $ 2,113 $ 638 $ 5 $ 5,782 Loans Collectively Evaluated for Impairment 491 843 2,554 4,407 2,244 1,218 11,757 Ending Balance $ 784 $ 843 $ 5,287 $ 6,520 $ 2,882 $ 1,223 $ 17,539 June 30, 2014 Period-end amount Allocated to: Loans Individually Evaluated for Impairment $ 185 $ 63 $ 3,565 $ 2,563 $ 305 $ 20 $ 6,701 Loans Collectively Evaluated for Impairment 521 1,204 2,582 5,651 2,761 1,123 13,842 Ending Balance $ 706 $ 1,267 $ 6,147 $ 8,214 $ 3,066 $ 1,143 $ 20,543 The Company’s recorded investment in loans related to each balance in the allowance for loan losses by portfolio class and disaggregated on the basis of the Company’s impairment methodology was as follows: (Dollars in Thousands) Commercial, Financial, Agricultural Real Estate Construction Real Estate Commercial Mortgage Real Estate Residential Real Estate Home Equity Consumer Total June 30, 2015 Individually Evaluated for Impairment $ 1,072 $ 311 $ 29,746 $ 18,918 $ 2,960 $ 171 $ 53,178 Collectively Evaluated for Impairment 150,044 43,905 481,216 277,463 227,428 241,031 1,421,087 Total $ 151,116 $ 44,216 $ 510,962 $ 296,381 $ 230,388 $ 241,202 $ 1,474,265 December 31, 2014 Individually Evaluated for Impairment $ 1,040 $ 401 $ 32,242 $ 20,120 $ 3,074 $ 216 $ 57,093 Collectively Evaluated for Impairment 135,885 41,195 477,878 275,849 226,498 216,976 1,374,281 Total $ 136,925 $ 41,596 $ 510,120 $ 295,969 $ 229,572 $ 217,192 $ 1,431,374 June 30, 2014 Individually Evaluated for Impairment $ 1,378 $ 821 $ 40,516 $ 22,273 $ 2,563 $ 315 $ 67,866 Collectively Evaluated for Impairment 133,455 33,423 478,064 283,556 225,669 183,558 1,337,725 Total $ 134,833 $ 34,244 $ 518,580 $ 305,829 $ 228,232 $ 183,873 $ 1,405,591 Impaired Loans The following table presents loans individually evaluated for impairment by class of loans. (Dollars in Thousands) Unpaid Principal Balance Recorded Investment With No Allowance Recorded Investment With Allowance Related Allowance June 30, 2015 Commercial, Financial and Agricultural $ 1,072 $ 176 $ 896 $ 288 Real Estate – Construction 311 311 — — Real Estate – Commercial Mortgage 29,746 11,626 18,120 2,070 Real Estate – Residential 18,918 4,578 14,340 1,980 Real Estate – Home Equity 2,960 1,046 1,914 453 Consumer 171 25 146 12 Total $ 53,178 $ 17,762 $ 35,416 $ 4,803 December 31, 2014 Commercial, Financial and Agricultural $ 1,040 $ 189 $ 851 $ 293 Real Estate – Construction 401 401 — — Real Estate – Commercial Mortgage 32,242 11,984 20,258 2,733 Real Estate – Residential 20,120 5,492 14,628 2,113 Real Estate – Home Equity 3,074 758 2,316 638 Consumer 216 3 213 5 Total $ 57,093 $ 18,827 $ 38,266 $ 5,782 The following table summarizes the average recorded investment and interest income recognized by class of impaired loans. Three Months Ended June 30, Six Months Ended June 30, 2015 2014 2015 2014 (Dollars in Thousands) Average Recorded Investment Total Interest Income Average Recorded Investment Total Interest Income Average Recorded Investment Total Interest Income Average Recorded Investment Total Interest Income Commercial, Financial and Agricultural $ 1,162 $ 11 $ 1,482 $ 17 $ 1,121 $ 22 $ 1,514 $ 35 Real Estate – Construction 356 — 689 1 371 — 645 2 Real Estate – Commercial Mortgage 30,480 310 45,215 389 31,067 571 46,801 917 Real Estate – Residential 19,379 214 21,558 307 19,626 411 21,195 517 Real Estate – Home Equity 3,042 23 2,768 17 3,053 43 2,965 34 Consumer 183 2 338 2 194 4 344 5 Total $ 54,602 $ 560 $ 72,050 $ 733 $ 55,432 $ 1,051 $ 73,464 $ 1,510 Credit Risk Management Reporting systems have been implemented to monitor loan originations, loan quality, concentrations of credit, loan delinquencies and nonperforming loans and potential problem loans. Management and the Credit Risk Oversight Committee periodically review our lines of business to monitor asset quality trends and the appropriateness of credit policies. In addition, total borrower exposure limits are established and concentration risk is monitored. As part of this process, the overall composition of the loan portfolio is reviewed to gauge diversification of risk, client concentrations, industry group, loan type, geographic area, or other relevant classifications of loans. Specific segments of the loan portfolio are monitored and reported to the Board on a quarterly basis and have strategic plans in place to supplement Board approved credit policies governing exposure limits and underwriting standards. Detailed below are the types of loans within the Company’s loan portfolio and risk characteristics unique to each. Commercial, Financial, and Agricultural – Loans in this category are primarily made based on identified cash flows of the borrower with consideration given to underlying collateral and personal or other guarantees. Lending policy establishes debt service coverage ratio limits that require a borrower’s cash flow to be sufficient to cover principal and interest payments on all new and existing debt. The majority of these loans are secured by the assets being financed or other business assets such as accounts receivable, inventory, or equipment. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy guidelines. Real Estate Construction – Loans in this category consist of short-term construction loans, revolving and non-revolving credit lines and construction/permanent loans made to individuals and investors to finance the acquisition, development, construction or rehabilitation of real property. These loans are primarily made based on identified cash flows of the borrower or project and generally secured by the property being financed, including 1-4 family residential properties and commercial properties that are either owner-occupied or investment in nature. These properties may include either vacant or improved property. Construction loans are generally based upon estimates of costs and value associated with the completed project. Collateral values are determined based upon third party appraisals and evaluations. Loan to value ratios at origination are governed by established policy guidelines. The disbursement of funds for construction loans is made in relation to the progress of the project and as such these loans are closely monitored by on-site inspections. Real Estate Commercial Mortgage – Loans in this category consists of commercial mortgage loans secured by property that is either owner-occupied or investment in nature. These loans are primarily made based on identified cash flows of the borrower or project with consideration given to underlying real estate collateral and personal guarantees. Lending policy establishes debt service coverage ratios and loan to value ratios specific to the property type. Collateral values are determined based upon third party appraisals and evaluations. Real Estate Residential – Residential mortgage loans held in the Company’s loan portfolio are made to borrowers that demonstrate the ability to make scheduled payments with full consideration to underwriting factors such as current income, employment status, current assets, and other financial resources, credit history, and the value of the collateral. Collateral consists of mortgage liens on 1-4 family residential properties. Collateral values are determined based upon third party appraisals and evaluations. The Company does not originate sub-prime loans. Real Estate Home Equity – Home equity loans and lines are made to qualified individuals and are generally secured by senior or junior mortgage liens on owner-occupied 1-4 family homes or vacation homes. Borrower qualifications include favorable credit history combined with supportive income and debt ratio requirements and combined loan to value ratios within established policy guidelines. Collateral values are determined based upon third party appraisals and evaluations. Consumer Loans – This loan portfolio includes personal installment loans, direct and indirect automobile financing, and overdraft lines of credit. The majority of the consumer loan portfolio consists of indirect and direct automobile loans. Lending policy establishes maximum debt to income ratios, minimum credit scores, and includes guidelines for verification of applicants’ income and receipt of credit reports. Credit Quality Indicators Special Mention – Loans in this category are presently protected from loss, but weaknesses are apparent which, if not corrected, could cause future problems. Loans in this category may not meet required underwriting criteria and have no mitigating factors. More than the ordinary amount of attention is warranted for these loans. Substandard – Loans in this category exhibit well-defined weaknesses that would typically bring normal repayment into jeopardy. These loans are no longer adequately protected due to well-defined weaknesses that affect the repayment capacity of the borrower. The possibility of loss is much more evident and above average supervision is required for these loans. Doubtful – Loans in this category have all the weaknesses inherent in a loan categorized as Substandard, with the characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The following table presents the risk category of loans by segment. (Dollars in Thousands) Commercial, Financial, Agriculture Real Estate Consumer Total Criticized Loans June 30, 2015 Special Mention $ 8,686 $ 37,412 $ 130 $ 46,228 Substandard 1,595 66,980 577 69,152 Doubtful — — — — Total Criticized Loans $ 10,281 $ 104,392 $ 707 $ 115,380 December 31, 2014 Special Mention $ 8,059 $ 51,060 $ 114 $ 59,233 Substandard 2,817 79,167 1,153 83,137 Doubtful — — — — Total Criticized Loans $ 10,876 $ 130,227 $ 1,267 $ 142,370 Troubled Debt Restructurings (“TDRs”) The following table presents loans classified as TDRs. June 30, 2015 December 31, 2014 (Dollars in Thousands) Accruing Nonaccruing Accruing Nonaccruing Commercial, Financial and Agricultural $ 778 $ 253 $ 838 $ 266 Real Estate – Construction — — — — Real Estate – Commercial Mortgage 23,646 952 26,565 1,591 Real Estate – Residential 15,071 1,995 14,940 2,532 Real Estate – Home Equity 1,969 157 1,856 356 Consumer 168 — 211 — Total TDRs $ 41,632 $ 3,357 $ 44,410 $ 4,745 Loans classified as TDRs during the periods indicated are presented in the table below. The modifications made during the reporting period involved either an extension of the loan term, an interest rate adjustment, or a principal moratorium, and the financial impact of these modifications was not material. Three Months Ended June 30, Six Months Ended June 30, 2015 2015 (Dollars in Thousands) Number of Contracts Pre-Modified Post-Modified Number of Contracts Pre-Modified Post-Modified Commercial, Financial and Agricultural — $ — $ — — $ — $ — Real Estate – Construction — — — — — — Real Estate – Commercial Mortgage 1 58 58 2 515 515 Real Estate – Residential 1 204 204 5 668 641 Real Estate – Home Equity — — — — — — Consumer — — — — — — Total TDRs 2 $ 262 $ 262 7 $ 1,183 $ 1,156 Three Months Ended June 30, Six Months Ended June 30, 2014 2014 (Dollars in Thousands) Number of Contracts Pre-Modified Post-Modified Number of Contracts Pre-Modified Post-Modified Commercial, Financial and Agricultural — $ — $ — 1 $ 51 $ 54 Real Estate – Construction — — — — — — Real Estate – Commercial Mortgage 1 60 60 2 644 644 Real Estate – Residential 3 271 317 6 1,107 1,207 Real Estate – Home Equity — — — 3 248 248 Consumer — — — 1 34 34 Total TDRs 4 $ 331 $ 377 13 $ 2,084 $ 2,187 For the three and six months ended June 30, 2015, there were no defaults for TDR loans that had been modified within the previous 12 months. For the three and six months ended June 30, 2014, loans modified as TDRs within the previous 12 months that have subsequently defaulted during the periods indicated are presented in the table below. Three Months Ended June 30, Six Months Ended June 30, 2014 2014 (Dollars in Thousands) Number of Post-Modified Number of Post-Modified Commercial, Financial and Agricultural — $ — — $ — Real Estate – Construction — — — — Real Estate – Commercial Mortgage — — — — Real Estate – Residential 1 118 1 118 Real Estate – Home Equity 1 153 1 153 Consumer — — — — Total TDRs 2 $ 271 2 $ 271 (1) Recorded investment reflects charge-offs and additional funds advanced at time of restructure, if applicable. The following table provides information on how TDRs were modified during the periods indicated. Three Months Ended June 30, Six Months Ended June 30, 2015 2015 (Dollars in Thousands) Number of Contracts Recorded Investment (1) Number of Contracts Recorded Investment (1) Extended amortization — $ — 1 $ 118 Interest rate adjustment — — 1 156 Extended amortization and interest rate adjustment 2 262 5 882 Other — — — — Total TDRs 2 $ 262 7 $ 1,156 Three Months Ended June 30, Six Months Ended June 30, 2014 2014 (Dollars in Thousands) Number of Contracts Recorded Investment (1) Number of Contracts Recorded Investment (1) Extended amortization 3 $ 317 6 $ 1,579 Interest rate adjustment — — 1 156 Extended amortization and interest rate adjustment 1 60 3 257 Other — — 3 195 Total TDRs 4 $ 377 13 $ 2,187 (1) Recorded investment reflects charge-offs and additional funds advanced at time of restructure, if applicable. |